[SCNWOLF] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 58.35%
YoY- 74.09%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 17,840 25,906 12,275 12,846 11,359 16,548 13,693 19.26%
PBT 1,714 1,294 -1,411 -413 -803 -679 614 98.13%
Tax -314 -59 -690 49 -71 -613 0 -
NP 1,400 1,235 -2,101 -364 -874 -1,292 614 73.14%
-
NP to SH 1,400 2,932 -2,101 -364 -874 -1,292 614 73.14%
-
Tax Rate 18.32% 4.56% - - - - 0.00% -
Total Cost 16,440 24,671 14,376 13,210 12,233 17,840 13,079 16.45%
-
Net Worth 41,641 40,773 37,303 39,906 39,906 41,140 42,508 -1.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 41,641 40,773 37,303 39,906 39,906 41,140 42,508 -1.36%
NOSH 87,534 87,534 87,534 87,534 87,534 87,534 87,534 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.85% 4.77% -17.12% -2.83% -7.69% -7.81% 4.48% -
ROE 3.36% 7.19% -5.63% -0.91% -2.19% -3.14% 1.44% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.56 29.86 14.15 14.81 13.09 18.90 15.78 19.27%
EPS 1.61 1.42 -2.42 -0.42 -1.01 -1.49 0.71 72.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.43 0.46 0.46 0.47 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.79 12.76 6.05 6.33 5.60 8.15 6.75 19.23%
EPS 0.69 1.44 -1.04 -0.18 -0.43 -0.64 0.30 74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.2009 0.1838 0.1966 0.1966 0.2027 0.2094 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.295 0.29 0.295 0.26 0.295 0.295 0.315 -
P/RPS 1.43 0.97 2.08 1.76 2.25 1.56 2.00 -20.02%
P/EPS 18.28 8.58 -12.18 -61.97 -29.28 -19.99 44.51 -44.71%
EY 5.47 11.65 -8.21 -1.61 -3.42 -5.00 2.25 80.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.69 0.57 0.64 0.63 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 24/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.26 0.285 0.30 0.305 0.275 0.29 0.315 -
P/RPS 1.26 0.95 2.12 2.06 2.10 1.53 2.00 -26.48%
P/EPS 16.11 8.43 -12.39 -72.69 -27.30 -19.65 44.51 -49.18%
EY 6.21 11.86 -8.07 -1.38 -3.66 -5.09 2.25 96.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.70 0.66 0.60 0.62 0.64 -10.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment